| DEI Shares Outstanding |
|
334,214,319.00 |
468,200,308.00 |
615,140,323.00 |
609,577,461.00 |
598,478,392.00 |
623,369,676.00 |
613,852,621.00 |
613,152,643.00 |
652,827,785.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
|
334,214,319.00 |
468,200,308.00 |
615,140,323.00 |
609,577,461.00 |
598,478,392.00 |
623,369,676.00 |
613,852,621.00 |
613,152,643.00 |
652,827,785.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-8.62 |
2.20 |
0.87 |
0.18 |
-2.28 |
0.65 |
2.96 |
1.17 |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
5.87% |
28.01% |
-9.03% |
21.76% |
-72.27% |
13.00% |
0.00% |
12.18% |
| EBITDA Growth |
|
-100.00% |
0.00% |
169.78% |
11.20% |
2.49% |
-72.56% |
323.68% |
-73.64% |
-11.49% |
0.00% |
63.24% |
| EBIT Growth |
|
-100.00% |
0.00% |
139.18% |
13.34% |
-6.55% |
-126.87% |
571.68% |
-81.40% |
-18.00% |
0.00% |
48.89% |
| NOPAT Growth |
|
-100.00% |
0.00% |
227.20% |
-60.59% |
-20.80% |
-87.54% |
1,404.64% |
-90.00% |
7.38% |
0.00% |
55.51% |
| Net Income Growth |
|
0.00% |
0.00% |
153.24% |
-54.23% |
-59.88% |
-500.86% |
153.49% |
172.72% |
-52.59% |
0.00% |
23.62% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.76% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-20.22% |
24.48% |
7.28% |
-25.21% |
40.87% |
-76.28% |
12.63% |
0.00% |
-16.76% |
| Free Cash Flow Firm Growth |
|
-67.52% |
6,542.57% |
-242.55% |
102.73% |
-158.82% |
416.69% |
-7.99% |
-6.01% |
1,782.70% |
0.00% |
0.00% |
| Invested Capital Growth |
|
-1.32% |
-100.00% |
0.00% |
1.39% |
4.43% |
-3.97% |
1.47% |
-3.29% |
-74.23% |
0.00% |
-17.51% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
339.86% |
5.87% |
-24.88% |
27.16% |
-23.29% |
-74.18% |
3,261.06% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-100.00% |
0.00% |
123.04% |
50.45% |
-66.29% |
169.62% |
-50.62% |
-76.11% |
138.22% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
-100.00% |
0.00% |
113.43% |
107.44% |
-77.37% |
52.04% |
-61.76% |
-84.25% |
116.43% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-100.00% |
0.00% |
143.61% |
63.91% |
-84.84% |
121.27% |
-62.12% |
-88.16% |
116.37% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
120.21% |
-19.31% |
-93.35% |
38.83% |
-79.75% |
64.42% |
70.27% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-5.56% |
5.02% |
0.96% |
8.19% |
3.83% |
-76.92% |
211.86% |
0.00% |
-55.23% |
| Free Cash Flow Firm Q/Q Growth |
|
-77.58% |
3,524.28% |
-86.27% |
436.21% |
-110.88% |
2,291.21% |
-72.87% |
-41.93% |
14,143.24% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
-0.75% |
-100.00% |
4.36% |
2.51% |
0.18% |
-1.97% |
-0.07% |
-1.45% |
-73.49% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
56.27% |
55.46% |
53.16% |
51.37% |
52.13% |
44.64% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
29.52% |
31.01% |
24.83% |
7.49% |
26.05% |
24.77% |
19.40% |
-24.75% |
-8.11% |
| Operating Margin |
|
0.00% |
0.00% |
18.36% |
18.79% |
14.28% |
1.89% |
17.34% |
4.59% |
7.45% |
-34.15% |
-13.54% |
| EBIT Margin |
|
0.00% |
0.00% |
18.46% |
19.76% |
14.43% |
-4.26% |
16.51% |
11.07% |
8.03% |
-32.81% |
-14.95% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
24.89% |
10.76% |
3.37% |
-14.86% |
6.53% |
64.19% |
26.93% |
-33.51% |
-22.81% |
| Tax Burden Percent |
|
0.00% |
100.00% |
228.54% |
83.09% |
67.64% |
96.93% |
94.30% |
286.99% |
991.75% |
79.16% |
86.94% |
| Interest Burden Percent |
|
0.00% |
99.22% |
58.99% |
65.51% |
34.55% |
359.65% |
41.92% |
202.00% |
33.80% |
129.01% |
175.54% |
| Effective Tax Rate |
|
0.00% |
0.00% |
-128.54% |
16.91% |
32.36% |
0.00% |
5.70% |
-28.57% |
24.74% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
19.52% |
3.82% |
2.94% |
0.37% |
5.58% |
0.56% |
0.98% |
-21.83% |
-10.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-6.24% |
0.18% |
-2.45% |
-11.19% |
-2.31% |
13.60% |
65.02% |
-27.77% |
-22.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-2.78% |
0.09% |
-1.35% |
-7.07% |
-1.71% |
10.13% |
4.01% |
86.24% |
95.96% |
| Return on Equity (ROE) |
|
0.00% |
-39.16% |
16.74% |
3.91% |
1.59% |
-6.70% |
3.87% |
10.69% |
4.99% |
64.41% |
85.32% |
| Cash Return on Invested Capital (CROIC) |
|
1.33% |
178.37% |
-180.48% |
2.45% |
-1.40% |
4.42% |
4.12% |
3.91% |
119.02% |
0.00% |
8.54% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
6.68% |
3.84% |
3.49% |
-0.90% |
4.26% |
0.81% |
0.69% |
-7.05% |
-3.29% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
9.00% |
2.09% |
0.82% |
-3.15% |
1.68% |
4.67% |
2.30% |
-7.20% |
-5.02% |
| Return on Common Equity (ROCE) |
|
0.00% |
-23.61% |
12.57% |
2.96% |
1.20% |
-5.06% |
3.00% |
8.63% |
4.18% |
72.45% |
103.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-2,505 |
3,186 |
1,256 |
994 |
124 |
1,864 |
186 |
200 |
-81 |
-36 |
| NOPAT Margin |
|
0.00% |
0.00% |
41.95% |
15.62% |
9.66% |
1.32% |
16.35% |
5.90% |
5.60% |
-23.90% |
-9.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
41.55% |
25.76% |
3.64% |
5.39% |
11.56% |
7.89% |
-13.04% |
-64.04% |
5.94% |
11.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
0.00% |
0.00% |
8.72% |
3.58% |
2.66% |
0.33% |
5.06% |
0.52% |
0.85% |
-5.90% |
-2.21% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
43.73% |
44.54% |
46.84% |
48.63% |
47.87% |
55.36% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
21.68% |
20.51% |
21.69% |
22.56% |
19.58% |
12.43% |
18.45% |
20.27% |
25.95% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
37.91% |
36.63% |
38.87% |
49.48% |
34.79% |
40.05% |
92.55% |
134.15% |
113.54% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
-3,578 |
1,402 |
1,589 |
1,485 |
-399 |
1,882 |
350 |
287 |
-112 |
-57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.00 |
-3,213 |
2,242 |
2,493 |
2,555 |
701 |
2,970 |
783 |
693 |
-84 |
-31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.20 |
0.00 |
1.19 |
1.09 |
1.61 |
1.57 |
2.18 |
2.00 |
2.31 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.95 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.65 |
2.25 |
2.55 |
2.53 |
2.81 |
10.12 |
10.60 |
0.00 |
19.62 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.87 |
34.12 |
247.18 |
0.00 |
80.43 |
17.62 |
49.74 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
6.73% |
2.93% |
0.40% |
0.00% |
1.24% |
5.68% |
2.01% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.09 |
0.00 |
1.10 |
1.05 |
1.29 |
1.26 |
1.52 |
1.49 |
5.13 |
0.00 |
25.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.72 |
4.30 |
4.32 |
4.46 |
4.47 |
15.37 |
12.05 |
0.00 |
20.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.98 |
13.88 |
17.40 |
59.59 |
17.17 |
62.03 |
62.10 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
25.55 |
21.78 |
29.94 |
0.00 |
27.10 |
138.78 |
149.95 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
11.24 |
27.56 |
44.71 |
337.14 |
27.36 |
260.54 |
214.98 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
6.76 |
20.68 |
16.05 |
19.22 |
24.15 |
20.93 |
84.04 |
66.11 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
81.50 |
0.71 |
0.00 |
43.07 |
0.00 |
27.91 |
37.04 |
37.52 |
1.77 |
0.00 |
270.04 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.38 |
0.00 |
0.62 |
0.62 |
0.71 |
0.89 |
0.99 |
0.87 |
0.22 |
-8.79 |
-61.42 |
| Long-Term Debt to Equity |
|
0.37 |
0.00 |
0.58 |
0.62 |
0.70 |
0.85 |
0.83 |
0.78 |
0.21 |
-8.79 |
0.00 |
| Financial Leverage |
|
0.22 |
0.28 |
0.45 |
0.48 |
0.55 |
0.63 |
0.74 |
0.74 |
0.06 |
-3.11 |
-4.33 |
| Leverage Ratio |
|
1.57 |
1.64 |
1.86 |
1.87 |
1.95 |
2.12 |
2.30 |
2.29 |
2.17 |
-8.95 |
-17.01 |
| Compound Leverage Factor |
|
0.00 |
1.63 |
1.10 |
1.23 |
0.67 |
7.64 |
0.96 |
4.62 |
0.73 |
-11.54 |
-29.85 |
| Debt to Total Capital |
|
27.51% |
0.00% |
38.20% |
38.16% |
41.38% |
47.07% |
49.67% |
46.51% |
17.84% |
112.84% |
101.66% |
| Short-Term Debt to Total Capital |
|
1.02% |
0.00% |
2.10% |
0.05% |
0.16% |
2.01% |
7.72% |
4.70% |
0.45% |
0.00% |
101.66% |
| Long-Term Debt to Total Capital |
|
26.49% |
0.00% |
36.10% |
38.11% |
41.22% |
45.06% |
41.95% |
41.82% |
17.39% |
112.84% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
28.78% |
0.00% |
15.42% |
14.54% |
15.05% |
12.18% |
11.13% |
8.85% |
12.88% |
1.60% |
1.34% |
| Common Equity to Total Capital |
|
43.71% |
0.00% |
46.38% |
47.30% |
43.57% |
40.75% |
39.20% |
44.64% |
69.28% |
-14.44% |
-2.99% |
| Debt to EBITDA |
|
0.00 |
0.00 |
6.22 |
5.37 |
6.06 |
24.86 |
6.26 |
21.24 |
6.09 |
-18.47 |
-53.80 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
4.49 |
4.57 |
4.94 |
19.37 |
4.99 |
17.16 |
3.08 |
-6.53 |
-10.80 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
5.88 |
5.36 |
6.03 |
23.80 |
5.29 |
19.10 |
5.94 |
-18.47 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
4.38 |
10.66 |
15.56 |
140.67 |
9.97 |
89.21 |
21.10 |
-19.12 |
-46.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
3.16 |
9.07 |
12.70 |
109.60 |
7.96 |
72.06 |
10.67 |
-6.76 |
-9.24 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
4.14 |
10.65 |
15.50 |
134.67 |
8.42 |
80.21 |
20.57 |
-19.12 |
0.00 |
| Altman Z-Score |
|
1.11 |
0.00 |
1.29 |
1.30 |
1.45 |
1.14 |
1.50 |
1.36 |
1.62 |
0.00 |
1.32 |
| Noncontrolling Interest Sharing Ratio |
|
41.71% |
39.70% |
24.94% |
24.25% |
24.60% |
24.42% |
22.57% |
19.30% |
16.11% |
-12.48% |
-21.57% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.25 |
0.00 |
0.44 |
0.33 |
0.62 |
0.90 |
0.73 |
0.71 |
0.71 |
2.52 |
0.33 |
| Quick Ratio |
|
0.16 |
0.00 |
0.35 |
0.22 |
0.51 |
0.81 |
0.55 |
0.57 |
0.39 |
2.25 |
0.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
311 |
20,658 |
-29,449 |
804 |
-473 |
1,497 |
1,377 |
1,294 |
24,370 |
0.00 |
29 |
| Operating Cash Flow to CapEx |
|
0.00% |
429.05% |
349.19% |
53,900.00% |
3,401.47% |
394.08% |
4,275.44% |
277.88% |
185.47% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-49.83 |
1.33 |
-0.72 |
2.36 |
2.15 |
6.96 |
104.15 |
0.00 |
0.98 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
2.93 |
3.56 |
3.52 |
2.73 |
3.80 |
3.11 |
2.78 |
-0.87 |
-1.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.09 |
3.55 |
3.42 |
2.04 |
3.71 |
1.99 |
1.28 |
-0.87 |
-1.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.36 |
0.19 |
0.24 |
0.21 |
0.26 |
0.07 |
0.09 |
0.21 |
0.22 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
22.27 |
18.20 |
11.78 |
13.81 |
3.80 |
7.44 |
16.98 |
15.15 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
3.21 |
4.35 |
4.16 |
5.37 |
1.48 |
2.31 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
3.03 |
3.52 |
2.84 |
3.20 |
0.95 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
16.39 |
20.06 |
30.99 |
26.43 |
96.13 |
49.05 |
21.50 |
24.09 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
120.58 |
103.61 |
128.43 |
114.21 |
384.61 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
-104.19 |
-83.55 |
-97.44 |
-87.78 |
-288.48 |
49.05 |
21.50 |
24.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
23,163 |
0.00 |
32,635 |
33,087 |
34,554 |
33,181 |
33,668 |
32,560 |
8,390 |
373 |
308 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.47 |
0.24 |
0.30 |
0.28 |
0.34 |
0.10 |
0.17 |
0.91 |
1.12 |
| Increase / (Decrease) in Invested Capital |
|
-311 |
-23,163 |
32,635 |
452 |
1,467 |
-1,373 |
487 |
-1,108 |
-24,170 |
0.00 |
-65 |
| Enterprise Value (EV) |
|
25,348 |
14,678 |
35,819 |
34,609 |
44,460 |
41,772 |
51,008 |
48,573 |
43,036 |
0.00 |
7,849 |
| Market Capitalization |
|
13,118 |
14,678 |
20,127 |
18,117 |
26,201 |
23,682 |
32,012 |
31,976 |
37,851 |
0.00 |
7,492 |
| Book Value per Share |
|
$32.71 |
$0.00 |
$27.54 |
$27.22 |
$27.23 |
$24.21 |
$23.90 |
$26.03 |
$25.12 |
$0.00 |
($0.53) |
| Tangible Book Value per Share |
|
($42.43) |
$0.00 |
($28.13) |
($28.18) |
($32.73) |
($31.27) |
($31.54) |
($28.76) |
$14.68 |
$0.00 |
($3.21) |
| Total Capital |
|
25,012 |
0.00 |
36,528 |
35,086 |
37,401 |
37,030 |
37,427 |
35,758 |
23,668 |
1,379 |
1,639 |
| Total Debt |
|
6,881 |
0.00 |
13,954 |
13,388 |
15,476 |
17,429 |
18,590 |
16,632 |
4,223 |
1,556 |
1,667 |
| Total Long-Term Debt |
|
6,626 |
0.00 |
13,186 |
13,371 |
15,416 |
16,686 |
15,699 |
14,953 |
4,117 |
1,556 |
0.00 |
| Net Debt |
|
5,032 |
0.00 |
10,061 |
11,389 |
12,629 |
13,580 |
14,831 |
13,434 |
2,136 |
550 |
335 |
| Capital Expenditures (CapEx) |
|
0.00 |
506 |
496 |
4.00 |
68 |
439 |
57 |
208 |
351 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,068 |
0.00 |
-2,497 |
-2,503 |
-2,645 |
-2,548 |
-1,721 |
-2,126 |
-2,973 |
-118 |
-146 |
| Debt-free Net Working Capital (DFNWC) |
|
-1,867 |
0.00 |
-1,468 |
-2,145 |
-1,423 |
283 |
1,093 |
120 |
-1,260 |
285 |
399 |
| Net Working Capital (NWC) |
|
-2,122 |
0.00 |
-2,236 |
-2,162 |
-1,483 |
-460 |
-1,798 |
-1,559 |
-1,366 |
285 |
-1,267 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
1,045 |
1,296 |
391 |
647 |
1,515 |
1,120 |
-1,843 |
-762 |
33 |
51 |
| Net Nonoperating Obligations (NNO) |
|
5,032 |
0.00 |
10,061 |
11,389 |
12,629 |
13,580 |
14,831 |
13,434 |
-11,055 |
550 |
335 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
365 |
840 |
904 |
1,070 |
1,100 |
1,088 |
433 |
406 |
27 |
26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-32.88% |
-31.13% |
-25.70% |
-27.21% |
-15.10% |
-67.26% |
-83.23% |
-34.59% |
-38.28% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-19.33% |
-26.68% |
-13.83% |
3.02% |
9.59% |
3.80% |
-35.27% |
83.67% |
104.54% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
-29.44% |
-26.89% |
-14.41% |
-4.91% |
-15.77% |
-49.32% |
-38.24% |
83.67% |
-331.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.79 |
$3.94 |
$2.54 |
$0.00 |
($2.85) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
334.64M |
586.70M |
0.00 |
605.44M |
598.17M |
622.12M |
617.67M |
613.48M |
652.95M |
0.00 |
91.93M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.46 |
($1.33) |
($6.90) |
$1.78 |
$3.66 |
$2.42 |
$0.00 |
($2.85) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
334.64M |
586.70M |
0.00 |
605.44M |
598.17M |
622.12M |
617.67M |
613.48M |
652.95M |
0.00 |
91.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
334.64M |
586.70M |
0.00 |
605.44M |
598.17M |
622.12M |
617.67M |
613.48M |
652.95M |
0.00 |
91.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-3,220 |
976 |
1,256 |
1,051 |
827 |
1,883 |
106 |
201 |
-34 |
-36 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
12.85% |
15.62% |
10.21% |
8.83% |
16.52% |
3.34% |
5.63% |
-10.12% |
-9.48% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
10.89% |
12.95% |
4.98% |
-15.33% |
6.92% |
22.37% |
2.72% |
-42.33% |
-26.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
2.37 |
2.62 |
2.26 |
-0.63 |
2.93 |
1.88 |
1.23 |
-3.84 |
-1.93 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
5.39 |
2.07 |
1.51 |
0.20 |
2.90 |
1.00 |
0.86 |
-2.80 |
-1.23 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.53 |
2.62 |
2.16 |
-1.32 |
2.84 |
0.76 |
-0.27 |
-3.84 |
-1.93 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.55 |
2.07 |
1.41 |
-0.50 |
2.82 |
-0.12 |
-0.64 |
-2.80 |
-1.23 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-0.45% |
3.17% |
6.82% |
19.60% |
-4.60% |
7.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-47.61% |
77.72% |
212.60% |
769.45% |
-139.25% |
287.10% |
1.82% |
0.00% |
0.00% |
0.00% |